[MGB] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MGB] MGB BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 410.93%
YoY- 813.91%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 186,894 185,255 170,285 150,061 60,661 9,545 11,599 534.72%
PBT 13,742 11,244 13,570 11,539 -1,295 2,400 144 1971.02%
Tax -7,628 -1,194 -3,555 -3,259 -1,368 -463 0 -
NP 6,114 10,050 10,015 8,280 -2,663 1,937 144 1108.76%
-
NP to SH 5,955 10,005 10,011 8,280 -2,663 1,938 145 1082.32%
-
Tax Rate 55.51% 10.62% 26.20% 28.24% - 19.29% 0.00% -
Total Cost 180,780 175,205 160,270 141,781 63,324 7,608 11,455 526.01%
-
Net Worth 338,749 390,156 359,369 342,339 333,762 37,683 31,718 382.88%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 338,749 390,156 359,369 342,339 333,762 37,683 31,718 382.88%
NOSH 491,845 386,293 366,703 366,586 355,066 89,722 90,625 207.88%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.27% 5.42% 5.88% 5.52% -4.39% 20.29% 1.24% -
ROE 1.76% 2.56% 2.79% 2.42% -0.80% 5.14% 0.46% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.79 47.96 46.44 41.64 17.08 10.64 12.80 133.36%
EPS 1.46 2.59 2.73 2.30 -0.75 2.16 0.16 334.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.01 0.98 0.95 0.94 0.42 0.35 77.55%
Adjusted Per Share Value based on latest NOSH - 366,586
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.59 31.31 28.78 25.36 10.25 1.61 1.96 534.83%
EPS 1.01 1.69 1.69 1.40 -0.45 0.33 0.02 1256.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5725 0.6594 0.6074 0.5786 0.5641 0.0637 0.0536 382.91%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.77 1.27 1.11 1.01 0.835 0.78 0.60 -
P/RPS 3.87 2.65 2.39 2.43 4.89 7.33 4.69 -11.99%
P/EPS 121.31 49.03 40.66 43.96 -111.33 36.11 375.00 -52.77%
EY 0.82 2.04 2.46 2.27 -0.90 2.77 0.27 109.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.26 1.13 1.06 0.89 1.86 1.71 15.72%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 28/08/17 22/05/17 27/02/17 24/11/16 19/08/16 -
Price 1.70 1.65 1.27 1.19 0.96 0.80 0.62 -
P/RPS 3.71 3.44 2.73 2.86 5.62 7.52 4.84 -16.20%
P/EPS 116.51 63.71 46.52 51.79 -128.00 37.04 387.50 -55.02%
EY 0.86 1.57 2.15 1.93 -0.78 2.70 0.26 121.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.63 1.30 1.25 1.02 1.90 1.77 10.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment